CashFlowRE
Sign in Sign up
112 Overbrook St
C+ Composite 61.52
Why this score? — see what drove the C+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +21.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.0/10.0
  • 1% rule +5.2/10.0
  • Schools +3.9/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$92,900

112 Overbrook St · Pickens, SC 29671
2 bd · 1.0 ba · 909 sqft · SingleFamily public records · 199 Days on market
Built 1905 0.40 ac lot Est $168k · 45% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

The list price is not indicative of the seller's final reserve amount. This property is part of an online bidding event; please visit Auction.com to place bids. Inspections of this property and contact with occupants are strictly prohibited. Property is sold "as is" and no for sale sign allowed.

Key facts

  • 0.4 acre lot
  • Built 1905
  • Listed 199 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $93k.

Deal economics

  • At list price, monthly cash flow is $144 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($950 rent vs $93k).
  • Recommended offer: $82k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 1.8% in Pickens — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 74/100 on livability (#33 in SC, #4,762 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: schools D, crime D, commute F.
  • Pickens 01 (rural): math 42% / reading 50% proficiency, ranked #21 of 80 in SC (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 173 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,440 units permitted in Pickens County in 2024 (245 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $642 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Pickens County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 199 days — a 12% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago; this cycle's ask has dropped $27k (23%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $50k; list at $93k implies a 85% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1905 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $81,752 (12.0% below list)

Questions for the listing agent

  1. It's been on market 199 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1905 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.02%
Cap rate
8.15%
Cash-on-cash
6.64%
DSCR
1.30
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$168,165
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
112 Overbrook St 0.00mi 2/1.0 909 (0%) 1mo $86,000 $95 99
301 Railroad St 0.11mi 2/1.0 950 (+4%) 21mo $85,000 $89 70
303 Planer St 0.05mi 1/1.0 (-1) 983 (+8%) 16mo $169,000 $172 66
109 E Smith Dr 0.68mi 2/1.0 866 (-5%) 14mo $165,000 $191 49
508 Pumpkintown Hwy 0.63mi 2/1.0 1,010 (+11%) 7mo $187,000 $185 46
102 Homeland Rd 0.33mi 3/2.0 (+1) 1,032 (+14%) 20mo $240,000 $233 36

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-6.1%
Equity multiple
0.77×
Total profit
$-5,897
Equity at exit
$13,852
10-year hold
IRR
3.5%
Equity multiple
1.26×
Total profit
$6,635
Equity at exit
$8,032

Cash invested: $26,012 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State South Carolina
90 Strongly Landlord-Friendly · R+6
County
— inherits STATE
City
— inherits STATE
5-day notice; preempted; landlord-favorable.

ZIP-level market 29671

Home prices YoY
-11.8%
Active inventory
173
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$950 medium interval (Pro) →
Mortgage (P&I)
$487
Tax from tax record
$81 /mo · $969/yr
Insurance
$39
HOA
$0
Vacancy / Maint / Mgmt
$200
Net cashflow
$144

Break-even live

Break-even rent $768
Max offer price $92,900
Occupancy floor 80%

Sensitivity live

Price -10% $196 -5% $170 +0% $144 +5% $118 +10% $91
Rent -10% $69 -5% $106 +0% $144 +5% $181 +10% $219
Rate -1.0pp $191 -0.5pp $168 base $144 +0.5pp $120 +1.0pp $95

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$23,225
Closing costs
$2,787
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
104 Northway Dr Pickens, SC 2.0–3.0 1.0–1.5 1025 $950 $0.93 12d 4 0.93mi

Listing history 13 events

  1. 2026-04-27
    status Pending
  2. 2026-03-20
    price $92,900
  3. 2026-03-12
    price $105,000
  4. 2025-10-10
    listed $119,900 Active
  5. 2025-09-15
    soldstatus $50,240 Sold 306-char remark
    Show marketing remark (306 chars)

    The list price is not indicative of the seller's final reserve amount. This property is part of an online bidding event; please visit Auction.com to place bids. Inspections of this property and contact with occupants are strictly prohibited. Property is sold "as is" and no for sale sign allowed.

  6. 2025-08-22
    status Under Contract 306-char remark
    Show marketing remark (306 chars)

    The list price is not indicative of the seller's final reserve amount. This property is part of an online bidding event; please visit Auction.com to place bids. Inspections of this property and contact with occupants are strictly prohibited. Property is sold "as is" and no for sale sign allowed.

  7. 2025-08-04
    price $84,903 306-char remark
    Show marketing remark (306 chars)

    The list price is not indicative of the seller's final reserve amount. This property is part of an online bidding event; please visit Auction.com to place bids. Inspections of this property and contact with occupants are strictly prohibited. Property is sold "as is" and no for sale sign allowed.

  8. 2025-07-16
    listed $1 New 306-char remark
    Show marketing remark (306 chars)

    The list price is not indicative of the seller's final reserve amount. This property is part of an online bidding event; please visit Auction.com to place bids. Inspections of this property and contact with occupants are strictly prohibited. Property is sold "as is" and no for sale sign allowed.

  9. 2021-07-23
    soldstatus $30,000
  10. 2019-03-12
    soldstatus $32,000 Sold 203-char remark
    Show marketing remark (203 chars)

    Great investment or starter home located in Pickens SC . This home features 1 bedroom and 1 bathroom , with the potential of a 2nd bedroom . Don't miss your opportunity to view this one before its gone .

  11. 2019-02-20
    status Pending 203-char remark
    Show marketing remark (203 chars)

    Great investment or starter home located in Pickens SC . This home features 1 bedroom and 1 bathroom , with the potential of a 2nd bedroom . Don't miss your opportunity to view this one before its gone .

  12. 2019-02-09
    listed $39,900 Active 203-char remark
    Show marketing remark (203 chars)

    Great investment or starter home located in Pickens SC . This home features 1 bedroom and 1 bathroom , with the potential of a 2nd bedroom . Don't miss your opportunity to view this one before its gone .

  13. 1980-03-04
    soldstatus $14,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast SC · Resets to sale price

Current annual tax
$969 · $81/mo
Projected year-2 tax
$969 · $81/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$11,400
− Mortgage interest
−$5,204
− Property taxes
−$969
− Insurance
−$464
− Repairs & maintenance
−$912
− Management
−$912
− Depreciation
−$2,703
Taxable income
$236
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$57
After-tax cash flow
$1,670/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Pickens 01
NCES district ID
4503330
Math proficiency
42% ▼ -11.00%
Reading proficiency
50% ▼ -2.00%
Median HH income
$42,534
Composite
38.73/100
National rank
#4130
State rank
#21 of 80 in SC

Livability — Pickens

Score
74/100
State rank
#33
US rank
#4762

Category grades

Amenities A+ Commute F Cost of living A+ Crime D Employment F Housing A+ Health & safety A User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pickens, SC
Population (ZIP)
19,210

Population outlook (Pickens County) Hauer SSP2

Today (2025)
126,530 people
By 2030
128,780 · +1.8%
By 2040
132,151 · +4.4%
By 2050
133,800 · +5.7%
By 2075
137,594 · +8.7%
By 2100
139,784 · +10.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Black 6% Two or more races 3% Asian 1% Hispanic / Latino 1%
Common ancestry
Slovak 2% Italian 2% Serbian 2%
Foreign-born
2% · Canada, China
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Pickens

2024 margin
Solid R (+52.7) · D 23.0% · R 75.6% · Other 1.4%
2008→2024 swing
-6.4pp toward R · 2008: -46.2pp · 2024: -52.7pp
All cycles
2024: R+52.7 2020: R+50.9 2016: R+52.7 2012: R+49.0 2008: R+46.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -41.29%
Current HPI
307.8618
Rent YoY
Metro
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+563.6% since first listed
13 events — show timeline
  • 2026-04-27 Pending WUMLS
  • 2026-03-20 Price Changed $92,900 WUMLS
  • 2026-03-12 Price Changed $105,000 WUMLS
  • 2025-10-10 Listed $119,900 WUMLS
  • 2025-09-15 Sold (MLS) $50,240 GAMLS
  • 2025-08-22 Pending GAMLS
  • 2025-08-04 Price Changed $84,903 GAMLS
  • 2025-07-16 Listed $1 GAMLS
  • 2021-07-23 Sold (Public Records) $30,000 Public Records
  • 2019-03-12 Sold (MLS) $32,000 Greater Greenville MLS
  • 2019-02-20 Pending Greater Greenville MLS
  • 2019-02-09 Listed $39,900 Greater Greenville MLS
  • 1980-03-04 Sold (Public Records) $14,000 Public Records

Property tax history

+11.6%/yr

Latest (2025): $969 · +9.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…